[ORIENT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.56%
YoY- -22.52%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,010,829 1,004,321 969,065 1,031,045 1,104,018 1,103,329 1,039,641 -1.86%
PBT 102,593 89,735 79,950 80,900 89,285 78,435 98,106 3.03%
Tax -21,741 -28,578 -22,022 -13,716 -16,402 -20,106 -34,008 -25.85%
NP 80,852 61,157 57,928 67,184 72,883 58,329 64,098 16.79%
-
NP to SH 78,635 61,157 49,895 67,184 71,142 58,329 64,098 14.64%
-
Tax Rate 21.19% 31.85% 27.54% 16.95% 18.37% 25.63% 34.66% -
Total Cost 929,977 943,164 911,137 963,861 1,031,135 1,045,000 975,543 -3.14%
-
Net Worth 2,880,026 4,605,445 3,074,514 2,767,359 2,749,152 2,715,230 2,661,307 5.42%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 52,997 51,712 - - 54,276 -
Div Payout % - - 106.22% 76.97% - - 84.68% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,880,026 4,605,445 3,074,514 2,767,359 2,749,152 2,715,230 2,661,307 5.42%
NOSH 516,995 829,810 517,046 517,128 517,020 517,019 516,919 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.00% 6.09% 5.98% 6.52% 6.60% 5.29% 6.17% -
ROE 2.73% 1.33% 1.62% 2.43% 2.59% 2.15% 2.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 195.52 121.03 187.42 199.38 213.53 213.40 201.12 -1.87%
EPS 15.21 7.37 9.65 12.57 13.76 8.79 12.40 14.63%
DPS 0.00 0.00 10.25 10.00 0.00 0.00 10.50 -
NAPS 5.5707 5.55 5.9463 5.3514 5.3173 5.2517 5.1484 5.41%
Adjusted Per Share Value based on latest NOSH - 517,128
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 162.93 161.88 156.20 166.19 177.95 177.84 167.58 -1.86%
EPS 12.68 9.86 8.04 10.83 11.47 9.40 10.33 14.68%
DPS 0.00 0.00 8.54 8.34 0.00 0.00 8.75 -
NAPS 4.6423 7.4234 4.9558 4.4607 4.4313 4.3766 4.2897 5.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.86 4.10 4.08 4.16 4.14 4.10 4.14 -
P/RPS 1.97 3.39 2.18 2.09 1.94 1.92 2.06 -2.94%
P/EPS 25.38 55.63 42.28 32.02 30.09 36.34 33.39 -16.75%
EY 3.94 1.80 2.37 3.12 3.32 2.75 3.00 19.98%
DY 0.00 0.00 2.51 2.40 0.00 0.00 2.54 -
P/NAPS 0.69 0.74 0.69 0.78 0.78 0.78 0.80 -9.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 14/06/06 27/02/06 28/11/05 29/08/05 26/05/05 28/02/05 -
Price 4.02 3.84 4.14 4.08 4.10 4.12 4.30 -
P/RPS 2.06 3.17 2.21 2.05 1.92 1.93 2.14 -2.51%
P/EPS 26.43 52.10 42.90 31.40 29.80 36.52 34.68 -16.60%
EY 3.78 1.92 2.33 3.18 3.36 2.74 2.88 19.93%
DY 0.00 0.00 2.48 2.45 0.00 0.00 2.44 -
P/NAPS 0.72 0.69 0.70 0.76 0.77 0.78 0.84 -9.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment